Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,996£4,056£4,157£4,261£4,389£20,860
Total Expenses£3,987£4,039£4,092£4,146£4,201£20,464
Profit Before Tax£9£17£66£115£188£395
Profit After Tax £8£14£53£93£152£320
Change In Property Value£1,200£1,236£2,334£2,686£2,847£10,304
Net Return£1,208£1,250£2,387£2,780£2,999£10,624
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)9%10%18%21%23%82%